ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿5.8M฿170K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿170K/m²

District avg (1BR Condos)฿127K/m²

This property

Below avgAt avgAbove avg

Overpriced34% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿5.8M

Days on market: 0

Mar 27, 2026Listed

฿5.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿170K/m²

District avg฿73K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+133.7% vs district

+125.7% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿5.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24402.966900349427/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿14K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿579.7691

Investment Metrics

Annual ROI on Down Payment-16.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.4M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿3.8M

Down payment: ฿1.7M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿20K(Your property: +760.2%)

Property	Price	Price/m²	Area	Beds	Type
Intraview Condotown, Bangkok	฿4K	฿141	27m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿9K	฿345	27m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent studio apartment in Dusit, Bangkok	฿19K	฿552	34m²	-	rent
For rent 1 bed condo in Dusit, Bangkok	฿20K	฿587	34m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿25K	฿641	39m²	1	rent
For sale studio apartment in Dusit, Bangkok	฿2.3M	฿86K	27m²	-	sale
For sale 1 bed condo in Dusit, Bangkok	฿2.4M	฿89K	27m²	1	sale